[UZMA] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.51%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 265,312 119,137 148,529 97,718 88,897 55,291 35,126 36.44%
PBT 20,058 23,458 13,086 12,302 12,181 6,115 2,719 35.94%
Tax -976 -1,803 -3,509 -2,802 -2,842 -1,306 -610 7.49%
NP 19,082 21,655 9,577 9,500 9,339 4,809 2,109 40.28%
-
NP to SH 17,871 20,974 8,054 8,428 8,855 4,690 1,989 40.13%
-
Tax Rate 4.87% 7.69% 26.81% 22.78% 23.33% 21.36% 22.43% -
Total Cost 246,230 97,482 138,952 88,218 79,558 50,482 33,017 36.17%
-
Net Worth 428,234 360,717 275,601 137,384 106,893 73,883 49,525 39.30%
Dividend
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 428,234 360,717 275,601 137,384 106,893 73,883 49,525 39.30%
NOSH 320,028 290,901 267,574 132,100 131,967 80,308 79,879 23.77%
Ratio Analysis
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.19% 18.18% 6.45% 9.72% 10.51% 8.70% 6.00% -
ROE 4.17% 5.81% 2.92% 6.13% 8.28% 6.35% 4.02% -
Per Share
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 88.60 40.95 55.51 73.97 67.36 68.85 43.97 11.36%
EPS 5.97 7.21 3.01 6.38 6.71 5.84 2.49 14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.24 1.03 1.04 0.81 0.92 0.62 13.70%
Adjusted Per Share Value based on latest NOSH - 132,100
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 60.70 27.26 33.98 22.36 20.34 12.65 8.04 36.43%
EPS 4.09 4.80 1.84 1.93 2.03 1.07 0.46 39.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9797 0.8253 0.6305 0.3143 0.2446 0.169 0.1133 39.30%
Price Multiplier on Financial Quarter End Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.44 1.78 2.08 6.45 2.00 1.33 2.07 -
P/RPS 1.63 4.35 3.75 8.72 2.97 1.93 4.71 -15.04%
P/EPS 24.13 24.69 69.10 101.10 29.81 22.77 83.13 -17.31%
EY 4.14 4.05 1.45 0.99 3.36 4.39 1.20 20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.44 2.02 6.20 2.47 1.45 3.34 -16.79%
Price Multiplier on Announcement Date
30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 25/05/16 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 -
Price 1.54 1.88 2.34 5.79 3.10 1.33 2.04 -
P/RPS 1.74 4.59 4.22 7.83 4.60 1.93 4.64 -13.99%
P/EPS 25.81 26.07 77.74 90.75 46.20 22.77 81.93 -16.26%
EY 3.88 3.84 1.29 1.10 2.16 4.39 1.22 19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.52 2.27 5.57 3.83 1.45 3.29 -15.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment